Did some numbers on MLT last night. Add even a small part of the...

Did some numbers on MLT last night. Add even a small part of the below to what we know now and .....

	Column 1	Column 2	Column 3	Column 4	Column 5
0	Manalto	From Slides 9 & 10 Presentation 9/4/2015	Market Cap @28.5c $23 million
1	Units	US $ Revenue	Per Month	Annualised
2	Licences being invoiced now	609	305	50% @ $25 per month	7,625
3	305	50% @ $70 per month	21350
4	On Trial	5650	1412	50% conversion. Same ratio $ split.	35312
5	1412	98840
6	Active pipeline licences	91164*	45582	50% @ $25 per month	1139550
7	45582	50% @ $70 per month	3190740
8	4,493,417	53,921,004
9	* Sales Pipeline – addressable units in active pipeline growth - past 8 weeks 12164
10	Past 8 weeks growth Up 13.5%
11	Extrapolated growth to annualised 87.75%
12	Fee Structure
13	Direct Sales to Franchise,
14	Multi unit / Brand businesses	Scalable Pricing Model Approx USD$25 per unit per month
15	Channel Sales -
16	Online & Channel Reseller Partners	Starting at USD $2.99 per month Up to US$199 per month